[TEOSENG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2103.74%
YoY- 2.51%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Revenue 407,740 451,800 348,164 316,344 245,100 267,288 172,712 16.09%
PBT 18,412 95,536 54,212 22,204 25,464 24,521 21,148 -2.37%
Tax -4,052 -25,068 -12,572 -4,572 -6,596 -7,384 -4,396 -1.40%
NP 14,360 70,468 41,640 17,632 18,868 17,137 16,752 -2.64%
-
NP to SH 14,360 69,960 41,084 17,696 19,040 17,262 16,752 -2.64%
-
Tax Rate 22.01% 26.24% 23.19% 20.59% 25.90% 30.11% 20.79% -
Total Cost 393,380 381,332 306,524 298,712 226,232 250,151 155,960 17.43%
-
Net Worth 194,864 158,026 141,875 116,104 103,999 114,013 85,222 15.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Div 14,030 62,139 - - - 3,500 - -
Div Payout % 97.70% 88.82% - - - 20.28% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Net Worth 194,864 158,026 141,875 116,104 103,999 114,013 85,222 15.45%
NOSH 300,001 267,840 199,824 200,180 199,999 200,023 200,382 7.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
NP Margin 3.52% 15.60% 11.96% 5.57% 7.70% 6.41% 9.70% -
ROE 7.37% 44.27% 28.96% 15.24% 18.31% 15.14% 19.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
RPS 136.01 168.68 174.23 158.03 122.55 133.63 86.19 8.24%
EPS 4.80 26.12 20.56 8.84 9.52 8.63 8.36 -9.18%
DPS 4.68 23.20 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.65 0.59 0.71 0.58 0.52 0.57 0.4253 7.64%
Adjusted Per Share Value based on latest NOSH - 200,180
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
RPS 67.95 75.30 58.03 52.72 40.85 44.55 28.78 16.09%
EPS 2.39 11.66 6.85 2.95 3.17 2.88 2.79 -2.65%
DPS 2.34 10.36 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.3248 0.2634 0.2365 0.1935 0.1733 0.19 0.142 15.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/06/11 30/03/12 30/06/10 -
Price 1.39 2.12 0.70 0.58 0.47 0.60 0.46 -
P/RPS 1.02 1.26 0.40 0.37 0.38 0.00 0.53 12.04%
P/EPS 29.02 8.12 3.40 6.56 4.94 0.00 5.50 33.50%
EY 3.45 12.32 29.37 15.24 20.26 0.00 18.17 -25.07%
DY 3.37 10.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 3.59 0.99 1.00 0.90 0.00 1.08 12.61%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Date 24/05/16 18/05/15 26/05/14 27/05/13 24/08/11 29/05/12 17/08/10 -
Price 1.27 1.87 0.65 0.60 0.48 0.65 0.46 -
P/RPS 0.93 1.11 0.37 0.38 0.39 0.00 0.53 10.26%
P/EPS 26.51 7.16 3.16 6.79 5.04 0.00 5.50 31.42%
EY 3.77 13.97 31.63 14.73 19.83 0.00 18.17 -23.90%
DY 3.69 12.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.17 0.92 1.03 0.92 0.00 1.08 10.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment